Decoy Therapeutics Inc. (DCOY)

Decoy Therapeutics Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	4.81	2.43	5.9	12.11	29.21	11.12
Cash & Short-Term Investments	4.81	2.43	5.9	12.11	29.21	11.12
Cash Growth	46.46%	-58.74%	-51.27%	-58.56%	162.75%	197.38%
Receivables	0.2	-	-	1.61	-	3.86
Prepaid Expenses	0.15	0.33	0.62	0.8	0.95	0.82
Other Current Assets	0.9	0.22	-	-	-	-
Total Current Assets	6.06	2.99	6.52	14.52	30.16	15.8
Property, Plant & Equipment	-	-	-	-	-	0.02
Goodwill	-	-	-	-	8.87	8.87
Long-Term Accounts Receivable	-	-	-	-	1.61	-
Other Long-Term Assets	0.03	0.04	0.07	0.13	0.19	0.25
Total Assets	6.1	3.02	6.59	14.65	40.83	24.93
Accounts Payable	1.1	0.94	0.6	2.86	1.54	1.85
Accrued Expenses	0.74	0.35	0.41	1.41	0.57	0.38
Short-Term Debt	-	0.22	0.29	-	-	0.48
Other Current Liabilities	-	-	-	-	-	0.06
Total Current Liabilities	1.85	1.51	1.3	4.27	2.11	2.77
Total Liabilities	1.85	1.51	1.3	4.27	2.11	2.77
Common Stock	0	0	0	0	0	0
Additional Paid-In Capital	89.71	83.44	81.64	74.19	70.92	41.59
Retained Earnings	-85.46	-81.92	-76.35	-63.81	-32.2	-19.43
Total Common Equity	4.25	1.51	5.29	10.38	38.72	22.16
Shareholders' Equity	4.25	1.51	5.29	10.38	38.72	22.16
Total Liabilities & Equity	6.1	3.02	6.59	14.65	40.83	24.93
Total Debt	-	0.22	0.29	-	-	0.48
Net Cash (Debt)	4.81	2.21	5.61	12.11	29.21	10.64
Net Cash Growth	62.75%	-60.56%	-53.66%	-58.56%	174.53%	228.79%
Filing Date Shares Outstanding	5.86	-	-	-	0.02	0.01
Total Common Shares Outstanding	0.94	-	-	-	0.02	-
Working Capital	4.22	1.48	5.22	10.25	28.05	13.02
Book Value Per Share	4.50	-	-	-	2567.67	-
Tangible Book Value	4.25	1.51	5.29	10.38	29.86	13.29
Tangible Book Value Per Share	4.50	-	-	-	1979.78	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.